Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $180k initial cash invested.
-4.63%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$5,680
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,680
Total Expenses
$6,374
Mortgage P&I
65%
$3,718
Property Taxes
7%
$393
Home Insurance
5%
$275
HOA
1%
$57
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625